[LITRAK] QoQ TTM Result on 31-Mar-2014 [#4]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	378,967	377,110	375,785	373,932	373,350	372,624	370,519	1.51%
YoY %	0.49%	0.35%	0.50%	0.16%	0.19%	0.57%	-	-
Horiz. %	102.28%	101.78%	101.42%	100.92%	100.76%	100.57%	100.00%	-
PBT	181,207	176,242	173,112	171,730	174,450	175,711	176,784	1.65%
YoY %	2.82%	1.81%	0.80%	-1.56%	-0.72%	-0.61%	-	-
Horiz. %	102.50%	99.69%	97.92%	97.14%	98.68%	99.39%	100.00%	-
Tax	-39,174	-38,585	-37,005	-37,599	-43,699	-45,842	-47,989	-12.62%
YoY %	-1.53%	-4.27%	1.58%	13.96%	4.67%	4.47%	-	-
Horiz. %	81.63%	80.40%	77.11%	78.35%	91.06%	95.53%	100.00%	-
NP	142,033	137,657	136,107	134,131	130,751	129,869	128,795	6.72%
YoY %	3.18%	1.14%	1.47%	2.59%	0.68%	0.83%	-	-
Horiz. %	110.28%	106.88%	105.68%	104.14%	101.52%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,033	137,657	136,107	134,131	130,751	129,869	128,795	6.72%
YoY %	3.18%	1.14%	1.47%	2.59%	0.68%	0.83%	-	-
Horiz. %	110.28%	106.88%	105.68%	104.14%	101.52%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.62%	21.89%	21.38%	21.89%	25.05%	26.09%	27.15%	-
YoY %	-1.23%	2.39%	-2.33%	-12.61%	-3.99%	-3.90%	-	-
Horiz. %	79.63%	80.63%	78.75%	80.63%	92.27%	96.10%	100.00%	-
Total Cost	236,934	239,453	239,678	239,801	242,599	242,755	241,724	-1.32%
YoY %	-1.05%	-0.09%	-0.05%	-1.15%	-0.06%	0.43%	-	-
Horiz. %	98.02%	99.06%	99.15%	99.20%	100.36%	100.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	555,264	519,784	536,578	499,261	498,438	465,625	476,865	10.64%
YoY %	6.83%	-3.13%	7.47%	0.17%	7.05%	-2.36%	-	-
Horiz. %	116.44%	109.00%	112.52%	104.70%	104.52%	97.64%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	103,023	87,570	87,570	87,302	87,302	86,872	86,872	12.00%
YoY %	17.65%	0.00%	0.31%	0.00%	0.49%	0.00%	-	-
Horiz. %	118.59%	100.80%	100.80%	100.49%	100.49%	100.00%	100.00%	-
Div Payout %	72.53%	63.61%	64.34%	65.09%	66.77%	66.89%	67.45%	-
YoY %	14.02%	-1.13%	-1.15%	-2.52%	-0.18%	-0.83%	-	-
Horiz. %	107.53%	94.31%	95.39%	96.50%	98.99%	99.17%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	555,264	519,784	536,578	499,261	498,438	465,625	476,865	10.64%
YoY %	6.83%	-3.13%	7.47%	0.17%	7.05%	-2.36%	-	-
Horiz. %	116.44%	109.00%	112.52%	104.70%	104.52%	97.64%	100.00%	-
NOSH	515,231	515,454	514,999	515,020	515,288	513,765	512,318	0.37%
YoY %	-0.04%	0.09%	-0.00%	-0.05%	0.30%	0.28%	-	-
Horiz. %	100.57%	100.61%	100.52%	100.53%	100.58%	100.28%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	37.48%	36.50%	36.22%	35.87%	35.02%	34.85%	34.76%	-
YoY %	2.68%	0.77%	0.98%	2.43%	0.49%	0.26%	-	-
Horiz. %	107.83%	105.01%	104.20%	103.19%	100.75%	100.26%	100.00%	-
ROE	25.58%	26.48%	25.37%	26.87%	26.23%	27.89%	27.01%	-
YoY %	-3.40%	4.38%	-5.58%	2.44%	-5.95%	3.26%	-	-
Horiz. %	94.71%	98.04%	93.93%	99.48%	97.11%	103.26%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	73.55	73.16	72.97	72.61	72.45	72.53	72.32	1.12%
YoY %	0.53%	0.26%	0.50%	0.22%	-0.11%	0.29%	-	-
Horiz. %	101.70%	101.16%	100.90%	100.40%	100.18%	100.29%	100.00%	-
EPS	27.57	26.71	26.43	26.04	25.37	25.28	25.14	6.32%
YoY %	3.22%	1.06%	1.50%	2.64%	0.36%	0.56%	-	-
Horiz. %	109.67%	106.25%	105.13%	103.58%	100.91%	100.56%	100.00%	-
DPS	20.00	17.00	17.00	17.00	17.00	17.00	17.00	11.41%
YoY %	17.65%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	117.65%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.0777	1.0084	1.0419	0.9694	0.9673	0.9063	0.9308	10.23%
YoY %	6.87%	-3.22%	7.48%	0.22%	6.73%	-2.63%	-	-
Horiz. %	115.78%	108.34%	111.94%	104.15%	103.92%	97.37%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 515,020
RPS	69.59	69.25	69.00	68.66	68.56	68.42	68.04	1.50%
YoY %	0.49%	0.36%	0.50%	0.15%	0.20%	0.56%	-	-
Horiz. %	102.28%	101.78%	101.41%	100.91%	100.76%	100.56%	100.00%	-
EPS	26.08	25.28	24.99	24.63	24.01	23.85	23.65	6.71%
YoY %	3.16%	1.16%	1.46%	2.58%	0.67%	0.85%	-	-
Horiz. %	110.27%	106.89%	105.67%	104.14%	101.52%	100.85%	100.00%	-
DPS	18.92	16.08	16.08	16.03	16.03	15.95	15.95	12.02%
YoY %	17.66%	0.00%	0.31%	0.00%	0.50%	0.00%	-	-
Horiz. %	118.62%	100.82%	100.82%	100.50%	100.50%	100.00%	100.00%	-
NAPS	1.0196	0.9544	0.9853	0.9168	0.9152	0.855	0.8756	10.65%
YoY %	6.83%	-3.14%	7.47%	0.17%	7.04%	-2.35%	-	-
Horiz. %	116.45%	109.00%	112.53%	104.71%	104.52%	97.65%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	3.70	3.90	3.87	3.84	4.37	4.39	4.38	-
P/RPS	5.03	5.33	5.30	5.29	6.03	6.05	6.06	-11.64%
YoY %	-5.63%	0.57%	0.19%	-12.27%	-0.33%	-0.17%	-	-
Horiz. %	83.00%	87.95%	87.46%	87.29%	99.50%	99.83%	100.00%	-
P/EPS	13.42	14.60	14.64	14.74	17.22	17.37	17.42	-15.92%
YoY %	-8.08%	-0.27%	-0.68%	-14.40%	-0.86%	-0.29%	-	-
Horiz. %	77.04%	83.81%	84.04%	84.62%	98.85%	99.71%	100.00%	-
EY	7.45	6.85	6.83	6.78	5.81	5.76	5.74	18.92%
YoY %	8.76%	0.29%	0.74%	16.70%	0.87%	0.35%	-	-
Horiz. %	129.79%	119.34%	118.99%	118.12%	101.22%	100.35%	100.00%	-
DY	5.41	4.36	4.39	4.43	3.89	3.87	3.88	24.73%
YoY %	24.08%	-0.68%	-0.90%	13.88%	0.52%	-0.26%	-	-
Horiz. %	139.43%	112.37%	113.14%	114.18%	100.26%	99.74%	100.00%	-
P/NAPS	3.43	3.87	3.71	3.96	4.52	4.84	4.71	-19.00%
YoY %	-11.37%	4.31%	-6.31%	-12.39%	-6.61%	2.76%	-	-
Horiz. %	72.82%	82.17%	78.77%	84.08%	95.97%	102.76%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/02/15	27/11/14	28/08/14	30/05/14	28/02/14	28/11/13	27/08/13	-
Price	3.90	3.70	3.90	3.86	3.93	4.20	4.40	-
P/RPS	5.30	5.06	5.34	5.32	5.42	5.79	6.08	-8.72%
YoY %	4.74%	-5.24%	0.38%	-1.85%	-6.39%	-4.77%	-	-
Horiz. %	87.17%	83.22%	87.83%	87.50%	89.14%	95.23%	100.00%	-
P/EPS	14.15	13.85	14.76	14.82	15.49	16.62	17.50	-13.17%
YoY %	2.17%	-6.17%	-0.40%	-4.33%	-6.80%	-5.03%	-	-
Horiz. %	80.86%	79.14%	84.34%	84.69%	88.51%	94.97%	100.00%	-
EY	7.07	7.22	6.78	6.75	6.46	6.02	5.71	15.26%
YoY %	-2.08%	6.49%	0.44%	4.49%	7.31%	5.43%	-	-
Horiz. %	123.82%	126.44%	118.74%	118.21%	113.13%	105.43%	100.00%	-
DY	5.13	4.59	4.36	4.40	4.33	4.05	3.86	20.81%
YoY %	11.76%	5.28%	-0.91%	1.62%	6.91%	4.92%	-	-
Horiz. %	132.90%	118.91%	112.95%	113.99%	112.18%	104.92%	100.00%	-
P/NAPS	3.62	3.67	3.74	3.98	4.06	4.63	4.73	-16.29%
YoY %	-1.36%	-1.87%	-6.03%	-1.97%	-12.31%	-2.11%	-	-
Horiz. %	76.53%	77.59%	79.07%	84.14%	85.84%	97.89%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

PTRANS

PERAK TRANSIT BERHAD

331

HLIND

HONG LEONG INDUSTRIES BHD

325

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

214

YTL

YTL CORPORATION BHD

176

PBBANK

PUBLIC BANK BHD

168

TENAGA

TENAGA NASIONAL BHD

147

GENTING

GENTING BHD

146

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More